[BRDB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -475.58%
YoY- -125.8%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 494,067 451,708 430,232 448,082 410,955 424,917 425,751 10.46%
PBT -49,287 -61,324 -64,137 5,085 26,990 52,585 71,379 -
Tax -5,299 -2,772 -7,633 -16,276 -24,380 -34,504 -34,048 -71.16%
NP -54,586 -64,096 -71,770 -11,191 2,610 18,081 37,331 -
-
NP to SH -50,991 -59,297 -67,151 -9,626 2,563 18,081 37,331 -
-
Tax Rate - - - 320.08% 90.33% 65.62% 47.70% -
Total Cost 548,653 515,804 502,002 459,273 408,345 406,836 388,420 25.97%
-
Net Worth 1,389,640 1,388,541 1,295,046 1,207,321 1,216,031 1,220,891 1,227,063 8.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,726 4,726 4,726 14,268 14,268 14,268 14,268 -52.22%
Div Payout % 0.00% 0.00% 0.00% 0.00% 556.70% 78.91% 38.22% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,389,640 1,388,541 1,295,046 1,207,321 1,216,031 1,220,891 1,227,063 8.67%
NOSH 477,539 477,162 472,644 477,202 476,875 475,054 475,606 0.27%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -11.05% -14.19% -16.68% -2.50% 0.64% 4.26% 8.77% -
ROE -3.67% -4.27% -5.19% -0.80% 0.21% 1.48% 3.04% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 103.46 94.67 91.03 93.90 86.18 89.45 89.52 10.15%
EPS -10.68 -12.43 -14.21 -2.02 0.54 3.81 7.85 -
DPS 1.00 1.00 1.00 3.00 3.00 3.00 3.00 -52.02%
NAPS 2.91 2.91 2.74 2.53 2.55 2.57 2.58 8.37%
Adjusted Per Share Value based on latest NOSH - 477,202
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 101.05 92.39 88.00 91.65 84.05 86.91 87.08 10.45%
EPS -10.43 -12.13 -13.73 -1.97 0.52 3.70 7.64 -
DPS 0.97 0.97 0.97 2.92 2.92 2.92 2.92 -52.13%
NAPS 2.8423 2.84 2.6488 2.4694 2.4872 2.4971 2.5098 8.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.26 1.21 0.87 1.20 1.50 1.98 1.95 -
P/RPS 1.22 1.28 0.96 1.28 1.74 2.21 2.18 -32.16%
P/EPS -11.80 -9.74 -6.12 -59.49 279.09 52.02 24.84 -
EY -8.47 -10.27 -16.33 -1.68 0.36 1.92 4.03 -
DY 0.79 0.83 1.15 2.50 2.00 1.52 1.54 -35.99%
P/NAPS 0.43 0.42 0.32 0.47 0.59 0.77 0.76 -31.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 24/02/06 22/11/05 30/08/05 24/05/05 25/02/05 -
Price 1.08 1.24 1.03 0.87 1.52 1.85 2.06 -
P/RPS 1.04 1.31 1.13 0.93 1.76 2.07 2.30 -41.17%
P/EPS -10.11 -9.98 -7.25 -43.13 282.81 48.61 26.24 -
EY -9.89 -10.02 -13.79 -2.32 0.35 2.06 3.81 -
DY 0.93 0.81 0.97 3.45 1.97 1.62 1.46 -26.02%
P/NAPS 0.37 0.43 0.38 0.34 0.60 0.72 0.80 -40.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment